Intermediate 1 FSR Project Part #3: Current Liabilities Goal: To practice recording contingent liabilities and reporting...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Intermediate 1 FSR Project Part #3: Current Liabilities Goal: To practice recording contingent liabilities and reporting them in the financial statements. (See Topic Guides LE 4, 7, 8). Information: On July 15, 2022, PPI took out a special short-term note to finance the purchase of additional inventory needed for a large contract with a new client. The new, non-interest bearing loan was for $800,000 and must be repaid within 6 months of issuance. After the loan paperwork was signed, the bank transferred $736,000 to PPI and the company was able to start purchasing the needed inventory. While the purchase of inventory was properly recorded, no journal entries have yet been made for the note. PPI's management would like to know the effect of your adjustment on the following ratios: Current Ratio Times Interest Earned (Income before Interest and Taxes / Interest Expense) Assignment: Calculations 1. Make the appropriate journal entries, if any, to account for the new note (including any necessary changes to income tax expense). 2. Make any necessary changes to the financial statements. Critical Thinking 3. Calculate each of the required ratios using the original values (before any changes) and the updated values (after your changes). 4. PPI's finance team had several options to raise the funds for the needed inventory. They could have sold stock, issued a long-term nole, purchased the inventory on credit, or issued other financing, Ilow did their choice to issue a short-term note affect their financial position? Do you agree that this was the best of the available options? If so, please explain why it was the best available option. If not, please explain which other option you feel would have been the best and why. 5. PPI's Director of Finance argued that they should wait until they repaid the obligation to record the interest, after all it was technically a non-interest bearing note and the amount of interest was very small. What would have been the possible consequences of this option and who is likely to have been affected? hip Intermediate 1 FSR Project Part #2: Acquiring & Disposing of PPE Adjusting Journal Entries Basket Purchase Calculations Sales Price Machine 1 Machine 2 Conveyor Belt Storage Facility $737,000 Mkt Values $278.000 $268.000 $197.000 $287.000 $1,030,000 Entry for Recording Purchase of new PPE ISTIL Equipment Building Accumulated Depreciation Equipment $531,377 $205,623 Percentage 27.0% 26.0% 19.1% 27.9% 100.0% Cash S737.000 To record the purchase of the new set of equipment $198,990 + $191,620 + $140.767= 3531,377 $2.185 Loss on Sale Entry for Recording Disposal of Old Equipment Cash $21,850 $184.965 Adjusting Entry for the Tax Effect Income Tax Payable Sale of old machines to make room for new equipment. Accumulated depreciation = $209,000 - $24,035 = $184.965 5656 Basket Price $198,990 $191,620 $140,767 $205,623 $737.000 $209,000 Income Tax Expense To record change in taxes due to exchange 30% -32,165 = 3655 $656 Please note that all of the journal entry amounts have been rounded to the nearest dollar following PPI Co.'s formal policy. If you would like nejo learning to use Excel's ROUND function, please talk to your instructor. Sales Revenue Sales Revenue Less: Sales Discounts Sales Returns Net Sales Revenue Cost of Goods Sold Cost of Goods Sold Gross Profit PPI Co. Multi-Step Income Statement For Year Ended December 31, 2022 Operating Activities Selling Expenses Advertising Expense Miscellaneous Selling Expenses Sales Force Salaries Expense Selling Commissions Expense Shipping Expense Total Selling Expenses Administrative Expenses Consulting and Legal Fees Expense Executive Salaries Expense Depreciation Expense Insurance Expense Miscellaneous Admin. Expenses Office Supplies Expense Utilities Expense Total Administrative Expenses Income from Operations Other Gains and Losses Rent Revenue Interest Expense EPS $511.875 $31.395 $375,375 $1,365,000 $223.519 $17.063 $1.194.375 $1.638.000 $235.463 $105.786 $204.750 Loss on Sale Income from Continuing Operations before Taxes Income Tax Expense Net Income $327,600 $1,296,750 $2.507,164 $27,300,000 $1,624,350 $25,675,650 (5174 036) $14,587,994 $11,087,656 $3,408 918 $5,916.08.2 $5.171.574 17690010). $5.080 664 ($11504.5171 30.547047. $ 1.14 Current Assets Cash A/R Allowance for Bad Debts Inventory Prepaid Insurance Prepaid Utilities Total Current Assels Long-term Investments Loans to other businesses Expansion Fund Total Long-term Investments PPE Land Building Equipment Accumulated Depreciation Total PPE Intangible Assets Patents Total Assets Current Liabilities PPI Co. Balance Sheet As of 12/31/2022 Accounts Payable Income Tax Payable Unearned Revenue Wages Payable Current Portion of Loan Payable Total Current Liabilities 2022 Retained Earnings Total Stockholders Equity Total Liabilities and Stockholder's Equity $512,850 $1,365,000 $2,457,000 $2,320,500 ($85,995) ($682,500) $3,630,900 $3,822,000 $384,750 $409,500 $341,250 $273,000 $7,240,755 $7,507,500 Liabilities and Stockholders' Equity 2021 $1,092,000 $1,092,000 $819,000 $1,911,000 $3.003,000 $1,911,000 $2,389,623 $2,184,000 $7,966,377 $3,549,000 ($4.183,035) ($2,730,000) 39.175,965 $4,914,000 $819,000 $1,911,000 $409,500 $409,500 $18,737,220 $14,742,000 Long-term Debt Loan Payable Notes Payable Total Long-term Debt Total Liabilities Stockholders' Equity Common Stock $3,100,000 ($1 par $6,200,000.00 authorized, $3,100,000 outstanding Additional Paid-In Capital $819.000 $424,759 $1,638,000 $583,564 $273,000 $682,500 $409,500 $327,600 $341,250 $136,500 $136,500 $2,154.923 $2.798.250 $682,500 5819,000 $3,822,000 $2.184.000 $4,504,500 $3,003,000 SB 659,423 $5,801,250 53./100,000 $819,000 $8.158.797 $5.021.750 $12,077.797 $8.940.750 $18 737,220 $14.742,000 PPI Co. For Year Ended December 31, 2022 Cash Flow from Operations Net Income Adjustments: Change in A/R Change in Inventory Change in Prepaid Insurance Change in Prepaid Utilities Depreciation Change in A/P Change in Income Tax Payable Change in Unearned Revenue Change in Wages Payable Loss on Sale Net Cash Flow from Operations Cash Flow from Investments Sale of Equipment Purchase of Land Purchase of Building Purchase of Equipment Net Cash Flow from Investments Cash Flow from Financing Repayment of Loans Issuance of Notes Payable Payments of Dividends Net Cash Flow from Financing Net Increase (Decrease) in Cash Cash January 1, 2022 Cash. December 31, 2022 ($733,005) $191.100 $24.750 ($68,250) $1,638,000 ($1,213,241) $310.564 $273.000 ($13,650) $2.185 $21.850 ($1,092.000) ($205.623) ($4.626.377) ($136.500) $1.638,000 (5410.000) $3,547,047 $411.453 $3,958,500 ($5.902.150) $1,091.500 (5852.150) $1,365.000 Asset Turnover Net Sales Average Total Assets Current Ratio Current Assets Current Liabilities ROA Net Income Average Total Assets 232327 Ratio Analysis Before $25.675.650 $16,740.703 449 $2. 155.579 1.534 3.691 After $25.675.650 $16,739,610 $7.240,755 $2.154.923 $3.547 047 $16.739 610 3.360 0 212 Intermediate 1 FSR Project Part #3: Current Liabilities Goal: To practice recording contingent liabilities and reporting them in the financial statements. (See Topic Guides LE 4, 7, 8). Information: On July 15, 2022, PPI took out a special short-term note to finance the purchase of additional inventory needed for a large contract with a new client. The new, non-interest bearing loan was for $800,000 and must be repaid within 6 months of issuance. After the loan paperwork was signed, the bank transferred $736,000 to PPI and the company was able to start purchasing the needed inventory. While the purchase of inventory was properly recorded, no journal entries have yet been made for the note. PPI's management would like to know the effect of your adjustment on the following ratios: Current Ratio Times Interest Earned (Income before Interest and Taxes / Interest Expense) Assignment: Calculations 1. Make the appropriate journal entries, if any, to account for the new note (including any necessary changes to income tax expense). 2. Make any necessary changes to the financial statements. Critical Thinking 3. Calculate each of the required ratios using the original values (before any changes) and the updated values (after your changes). 4. PPI's finance team had several options to raise the funds for the needed inventory. They could have sold stock, issued a long-term nole, purchased the inventory on credit, or issued other financing, Ilow did their choice to issue a short-term note affect their financial position? Do you agree that this was the best of the available options? If so, please explain why it was the best available option. If not, please explain which other option you feel would have been the best and why. 5. PPI's Director of Finance argued that they should wait until they repaid the obligation to record the interest, after all it was technically a non-interest bearing note and the amount of interest was very small. What would have been the possible consequences of this option and who is likely to have been affected? hip Intermediate 1 FSR Project Part #2: Acquiring & Disposing of PPE Adjusting Journal Entries Basket Purchase Calculations Sales Price Machine 1 Machine 2 Conveyor Belt Storage Facility $737,000 Mkt Values $278.000 $268.000 $197.000 $287.000 $1,030,000 Entry for Recording Purchase of new PPE ISTIL Equipment Building Accumulated Depreciation Equipment $531,377 $205,623 Percentage 27.0% 26.0% 19.1% 27.9% 100.0% Cash S737.000 To record the purchase of the new set of equipment $198,990 + $191,620 + $140.767= 3531,377 $2.185 Loss on Sale Entry for Recording Disposal of Old Equipment Cash $21,850 $184.965 Adjusting Entry for the Tax Effect Income Tax Payable Sale of old machines to make room for new equipment. Accumulated depreciation = $209,000 - $24,035 = $184.965 5656 Basket Price $198,990 $191,620 $140,767 $205,623 $737.000 $209,000 Income Tax Expense To record change in taxes due to exchange 30% -32,165 = 3655 $656 Please note that all of the journal entry amounts have been rounded to the nearest dollar following PPI Co.'s formal policy. If you would like nejo learning to use Excel's ROUND function, please talk to your instructor. Sales Revenue Sales Revenue Less: Sales Discounts Sales Returns Net Sales Revenue Cost of Goods Sold Cost of Goods Sold Gross Profit PPI Co. Multi-Step Income Statement For Year Ended December 31, 2022 Operating Activities Selling Expenses Advertising Expense Miscellaneous Selling Expenses Sales Force Salaries Expense Selling Commissions Expense Shipping Expense Total Selling Expenses Administrative Expenses Consulting and Legal Fees Expense Executive Salaries Expense Depreciation Expense Insurance Expense Miscellaneous Admin. Expenses Office Supplies Expense Utilities Expense Total Administrative Expenses Income from Operations Other Gains and Losses Rent Revenue Interest Expense EPS $511.875 $31.395 $375,375 $1,365,000 $223.519 $17.063 $1.194.375 $1.638.000 $235.463 $105.786 $204.750 Loss on Sale Income from Continuing Operations before Taxes Income Tax Expense Net Income $327,600 $1,296,750 $2.507,164 $27,300,000 $1,624,350 $25,675,650 (5174 036) $14,587,994 $11,087,656 $3,408 918 $5,916.08.2 $5.171.574 17690010). $5.080 664 ($11504.5171 30.547047. $ 1.14 Current Assets Cash A/R Allowance for Bad Debts Inventory Prepaid Insurance Prepaid Utilities Total Current Assels Long-term Investments Loans to other businesses Expansion Fund Total Long-term Investments PPE Land Building Equipment Accumulated Depreciation Total PPE Intangible Assets Patents Total Assets Current Liabilities PPI Co. Balance Sheet As of 12/31/2022 Accounts Payable Income Tax Payable Unearned Revenue Wages Payable Current Portion of Loan Payable Total Current Liabilities 2022 Retained Earnings Total Stockholders Equity Total Liabilities and Stockholder's Equity $512,850 $1,365,000 $2,457,000 $2,320,500 ($85,995) ($682,500) $3,630,900 $3,822,000 $384,750 $409,500 $341,250 $273,000 $7,240,755 $7,507,500 Liabilities and Stockholders' Equity 2021 $1,092,000 $1,092,000 $819,000 $1,911,000 $3.003,000 $1,911,000 $2,389,623 $2,184,000 $7,966,377 $3,549,000 ($4.183,035) ($2,730,000) 39.175,965 $4,914,000 $819,000 $1,911,000 $409,500 $409,500 $18,737,220 $14,742,000 Long-term Debt Loan Payable Notes Payable Total Long-term Debt Total Liabilities Stockholders' Equity Common Stock $3,100,000 ($1 par $6,200,000.00 authorized, $3,100,000 outstanding Additional Paid-In Capital $819.000 $424,759 $1,638,000 $583,564 $273,000 $682,500 $409,500 $327,600 $341,250 $136,500 $136,500 $2,154.923 $2.798.250 $682,500 5819,000 $3,822,000 $2.184.000 $4,504,500 $3,003,000 SB 659,423 $5,801,250 53./100,000 $819,000 $8.158.797 $5.021.750 $12,077.797 $8.940.750 $18 737,220 $14.742,000 PPI Co. For Year Ended December 31, 2022 Cash Flow from Operations Net Income Adjustments: Change in A/R Change in Inventory Change in Prepaid Insurance Change in Prepaid Utilities Depreciation Change in A/P Change in Income Tax Payable Change in Unearned Revenue Change in Wages Payable Loss on Sale Net Cash Flow from Operations Cash Flow from Investments Sale of Equipment Purchase of Land Purchase of Building Purchase of Equipment Net Cash Flow from Investments Cash Flow from Financing Repayment of Loans Issuance of Notes Payable Payments of Dividends Net Cash Flow from Financing Net Increase (Decrease) in Cash Cash January 1, 2022 Cash. December 31, 2022 ($733,005) $191.100 $24.750 ($68,250) $1,638,000 ($1,213,241) $310.564 $273.000 ($13,650) $2.185 $21.850 ($1,092.000) ($205.623) ($4.626.377) ($136.500) $1.638,000 (5410.000) $3,547,047 $411.453 $3,958,500 ($5.902.150) $1,091.500 (5852.150) $1,365.000 Asset Turnover Net Sales Average Total Assets Current Ratio Current Assets Current Liabilities ROA Net Income Average Total Assets 232327 Ratio Analysis Before $25.675.650 $16,740.703 449 $2. 155.579 1.534 3.691 After $25.675.650 $16,739,610 $7.240,755 $2.154.923 $3.547 047 $16.739 610 3.360 0 212
Expert Answer:
Answer rating: 100% (QA)
Answer 2Journal entries Date Account Debit Credit July 15 2022 Inventory 800000 Shortterm Note Payable 800000 Adjustment Interest Expense 16000 Shortt... View the full answer
Related Book For
Financial Accounting
ISBN: 978-1259103285
5th Canadian edition
Authors: Robert Libby, Patricia Libby, Daniel Short, George Kanaan, M
Posted Date:
Students also viewed these finance questions
-
To practice recording contingent liabilities and reporting them in the financial statements. At the beginning of Year 2, Terry was informed that a new city ordinance would require them to restore the...
-
A functional structure is best suited when a single department has a: dominant interest. surplus of resources. project sponsor. dominant role
-
Talia's Tutus bought some equipment for a data network for $40,000 that will be depreciated in asset Class 46, which has a CCA rate of 30%. This firm's tax bracket is 35%. a. Find the CCA amount each...
-
Convert the CFG G 4 given in Exercise 2.1 to an equivalent PDA, using the procedure given in Theorem 2.20. Exercise 2.1 Recall the CFG G4 that we gave in Example 2.4. For convenience, lets rename its...
-
Juliette Shulof Furs (JSF) was a New York corporation that had been in the fur-dealing business for 15 years. George Shulof, an officer of JSF, attended two auctions conducted by Finnish Fur Sales...
-
The intangible assets section of Sappelt Company at December 31, 2015, is presented below. Patents ($70,000 cost less $7,000 amortization) ......... $63,000 Franchises ($48,000 cost less $19,200...
-
Explain the relationship and the difference between online analytical processing systems and customer relationship management systems within a business intelligence program.?
-
Martha died this year with a net allowable capital loss for the year of death of $100,000. She had income from all sources of $5,000 in the year of death, $30,000 last year, and $27,000 two years...
-
Strange Ltd manufactures 20,000 components per year. The manufacturing cost per unit of the components is as follows: Direct materials $10 Direct labor 14 Variable overheads 6 Fixed overheads 8 Total...
-
Potential and Kinetic Energy Worksheet Kinetic Energy (KE) = mass times velocity squared KE = mv Potential Energy (PE) = mass times the acceleration due to gravity times height PE = mgh = N*h (g= 9.8...
-
Below is a charge particle in a very large constant electric field which is given an initial velocity straight down. ttttttt tttte ttttt. What will immediately happen to the motion of the object? It...
-
The 1500 kg SUV shown below is at the bottom of a valley. The valley can be thought of as part of a circular path with a radius of 85 m, as indicated in the diagram. 8. i At the bottom of the valley,...
-
Q1 Show that k(E - Er) = kEt Hint: z (E;el(kz-lwot) + Exel(-kz-iwot)) = 2/ (Etel(-iwo) | z=0 z Z=0
-
5 pts 1-6 Scoutmaster Greg and his scout troop are working on their orienteering merit badge. They start at an old stump in the center of a large open meadow. They first march 400 m west. Then they...
-
Ex-Volkswagen chief investigated by Germany in emissions-cheating scandal German prosecutors said for the first time Friday that they had evidence that Volkswagen's former chief executive took part...
-
Bonus shares can be issued out of revenue reserves. True/False?
-
Alimentation Couche-Tard Inc. is a leading convenience store operator in Canada, with Couche-Tard stores in Qubec and Macs stores in central and western Canada. It also operates Circle K shops in the...
-
On January 1, 2014, Ontario Company sold a new machine to Canada Company for $ 70,000. Canada Company made a cash down payment of $ 20,000 and signed a $ 50,000, 8 percent note for the balance due....
-
The following information has been reported by Laporte Inc. on its statements of financial position at December 31, 2013 and 2014, and on its statement of earnings for the year ended December 31,...
-
Which criteria to pick a strategy would you consider most important? Why? How would the context affect your answer?
-
Consider the description of Walkers Crisps' strategic marketing activity. How would you evaluate their actions? How would you compete against them?
-
Consider the segments in the male shopper insert. Describe each further. What car would they drive? What kind of holiday would they take? What beer brand would they buy?
Study smarter with the SolutionInn App